Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.74% first-year return on $124k initial cash invested.
0.74%
Cash On Cash
6.62%
Cap Rate
1.12
DSCR
$5,290
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,037
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,290
Total Expenses
$5,214
Mortgage P&I
47%
$2,491
Property Taxes
14%
$745
Home Insurance
3%
$178
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582